End-of-day quote
NSE India S.E.
23:00:00 21/05/2024 BST
|
5-day change
|
1st Jan Change
|
10,335
INR
|
-4.59%
|
|
+5.60%
|
+96.31%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,774
|
57,934
|
149,236
|
141,699
|
437,998
|
-
|
-
|
Enterprise Value (EV)
1 |
31,774
|
57,934
|
149,236
|
141,699
|
295,472
|
444,448
|
449,812
|
P/E ratio
|
-
|
38.2
x
|
73.4
x
|
151
x
|
180
x
|
128
x
|
83.9
x
|
Yield
|
-
|
0.22%
|
0.09%
|
0.1%
|
0.04%
|
0.09%
|
0.12%
|
Capitalization / Revenue
|
0.92
x
|
1.54
x
|
3.06
x
|
3.17
x
|
5.64
x
|
6.69
x
|
5.41
x
|
EV / Revenue
|
0.92
x
|
1.54
x
|
3.06
x
|
3.17
x
|
5.64
x
|
6.79
x
|
5.55
x
|
EV / EBITDA
|
-
|
23.7
x
|
48
x
|
60.1
x
|
84.7
x
|
76.9
x
|
46.3
x
|
EV / FCF
|
-
|
-
|
-50.7
x
|
-2,147
x
|
110
x
|
196
x
|
46.8
x
|
FCF Yield
|
-
|
-
|
-1.97%
|
-0.05%
|
0.91%
|
0.51%
|
2.14%
|
Price to Book
|
-
|
-
|
13.2
x
|
11.7
x
|
33.2
x
|
27.1
x
|
21.3
x
|
Nbr of stocks (in thousands)
|
42,382
|
42,382
|
42,382
|
42,382
|
42,382
|
-
|
-
|
Reference price
2 |
749.7
|
1,367
|
3,521
|
3,343
|
10,335
|
10,335
|
10,335
|
Announcement Date
|
26/02/21
|
09/02/22
|
27/05/22
|
24/05/23
|
21/05/24
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
34,389
|
37,705
|
48,840
|
44,685
|
52,375
|
65,482
|
81,007
|
EBITDA
1 |
-
|
2,444
|
3,106
|
2,359
|
3,490
|
5,778
|
9,722
|
EBIT
1 |
-
|
1,636
|
2,152
|
1,558
|
2,590
|
4,990
|
8,637
|
Operating Margin
|
-
|
4.34%
|
4.41%
|
3.49%
|
4.94%
|
7.62%
|
10.66%
|
Earnings before Tax (EBT)
1 |
-
|
2,059
|
2,766
|
1,308
|
2,217
|
4,523
|
8,298
|
Net income
1 |
-
|
1,517
|
2,034
|
939
|
1,638
|
3,414
|
5,275
|
Net margin
|
-
|
4.02%
|
4.16%
|
2.1%
|
3.13%
|
5.21%
|
6.51%
|
EPS
2 |
-
|
35.80
|
47.99
|
22.16
|
38.64
|
80.47
|
123.2
|
Free Cash Flow
1 |
-
|
-
|
-2,941
|
-66
|
3,993
|
2,270
|
9,617
|
FCF margin
|
-
|
-
|
-6.02%
|
-0.15%
|
7.88%
|
3.47%
|
11.87%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
139.5%
|
39.28%
|
98.92%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
332.47%
|
66.48%
|
182.3%
|
Dividend per Share
2 |
-
|
3.000
|
3.000
|
3.400
|
3.997
|
9.753
|
12.72
|
Announcement Date
|
26/02/21
|
09/02/22
|
27/05/22
|
24/05/23
|
21/05/24
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
11,134
|
9,860
|
11,146
|
10,339
|
13,340
|
10,401
|
12,358
|
12,966
|
15,160
|
EBITDA
1 |
-
|
663
|
256.4
|
757.7
|
394.5
|
950.7
|
336.7
|
882.7
|
878
|
1,149
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
740.1
|
-
|
-
|
945
|
894.8
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
5.55%
|
-
|
-
|
7.29%
|
5.9%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
650.9
|
-
|
-
|
762.5
|
820.5
|
Net income
1 |
343.2
|
-
|
-
|
-
|
45.8
|
508.1
|
24.1
|
526.5
|
426
|
652.8
|
Net margin
|
-
|
-
|
-
|
-
|
0.44%
|
3.81%
|
0.23%
|
4.26%
|
3.29%
|
4.31%
|
EPS
|
8.100
|
-
|
-
|
-
|
-
|
11.99
|
-
|
-
|
16.20
|
15.50
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/10/21
|
27/05/22
|
21/07/22
|
04/11/22
|
06/02/23
|
24/05/23
|
25/07/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
2,414
|
6,450
|
11,814
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.8432
x
|
1.116
x
|
1.215
x
|
Free Cash Flow
1 |
-
|
-
|
-2,941
|
-66
|
3,993
|
2,270
|
9,617
|
ROE (net income / shareholders' equity)
|
-
|
-
|
19.7%
|
8%
|
8.97%
|
21.1%
|
30.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
267.0
|
287.0
|
311.0
|
382.0
|
485.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
1,674
|
120
|
1,000
|
850
|
1,050
|
Capex / Sales
|
-
|
-
|
3.43%
|
0.27%
|
1.97%
|
1.3%
|
1.3%
|
Announcement Date
|
26/02/21
|
09/02/22
|
27/05/22
|
24/05/23
|
21/05/24
|
-
|
-
|
Last Close Price
10,335
INR Average target price
6,983
INR Spread / Average Target -32.43% Consensus |
1st Jan change
|
Capi.
|
---|
| +96.31% | 5.51B | | +8.26% | 10.07B | | +1.68% | 3.84B | | +56.13% | 3.56B | | +68.17% | 3.34B | | +11.56% | 3.18B | | +12.06% | 2.75B | | +17.16% | 1.93B | | -10.54% | 1.83B | | +33.57% | 1.65B |
Smart Grid & Electrical Transmission
|